| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ₩ 456.30B | ₩ 569.73B | ₩ 629.58B | ₩ 485.61B | ₩ 305.89B |
| Gross Profit | ₩ 25.66B | ₩ 50.93B | ₩ 58.21B | ₩ 54.61B | ₩ 39.96B |
| Operating Income | ₩ 2.27B | ₩ 25.00B | ₩ 32.32B | ₩ 32.48B | ₩ 21.79B |
| EBITDA | ₩ 16.78B | ₩ 35.11B | ₩ 48.49B | ₩ 54.10B | ₩ 37.36B |
| Net Income | ₩ -1.20B | ₩ 17.65B | ₩ 27.04B | ₩ 27.70B | ₩ 18.00B |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ₩ 40.20B | ₩ 3.61B | ₩ 62.00B | ₩ 41.92B | ₩ 23.06B |
| Total Assets | ₩ 752.57B | ₩ 784.54B | ₩ 672.67B | ₩ 451.32B | ₩ 348.48B |
| Total Debt | ₩ 133.24B | ₩ 176.95B | ₩ 56.30B | ₩ 110.00B | ₩ 88.51B |
| Net Debt | ₩ 98.27B | ₩ 174.97B | ₩ -4.10B | ₩ 75.95B | ₩ 68.47B |
| Total Liabilities | ₩ 255.75B | ₩ 289.01B | ₩ 193.89B | ₩ 200.12B | ₩ 143.03B |
| Stockholders' Equity | ₩ 496.83B | ₩ 495.53B | ₩ 478.78B | ₩ 251.20B | ₩ 205.45B |
| Cash Flow | |||||
| Free Cash Flow | ₩ 92.39B | ₩ -179.12B | ₩ -132.42B | ₩ -19.70B | ₩ -15.00B |
| Operating Cash Flow | ₩ 140.73B | ₩ 9.07B | ₩ -28.88B | ₩ 544.78M | ₩ 26.04B |
| Investing Cash Flow | ₩ -61.25B | ₩ -183.54B | ₩ -95.36B | ₩ -19.80B | ₩ -43.99B |
| Financing Cash Flow | ₩ -46.18B | ₩ 116.05B | ₩ 150.59B | ₩ 33.59B | ₩ 15.53B |